1185 Barcelona Dr
1 / 20

1185 Barcelona Dr

D

San Diego, CA 92107

$4,295,000
NEW — 2d on market

Beds

4

Baths

4.5

Sqft

3,052

Year Built

2024

Days on Market

2

Property Type

Single Family

HOA/mo

N/A

MLS ID

260007902SD

This property is in San Diego (92107). View neighborhood stats →

Virtual Tour

About This Property

Spectacular, Unobstructed Panoramic Ocean to North Coast Views. If view is your priority this is the one for you! Indoor outdoor living at its best with a fresh 2024 custom renovations blending timeless character with modern sophistication. New heat and air conditioning with high efficiency filtration system, New marble flooring, indoor and outdoor chefs kitchens, steam shower in primary suite and so much more. The main house is 3 bedroom, 3.5 bath, plus optional glass walled, gaming room/office. A private 1 bed 1 bath guest house perched on top of the garages adds a very special touch! Truly a must see one of a kind property.

Mortgage Calculator

Est. Monthly Payment

$27,266

Principal & Interest$21,718
Property Tax$4,295
Insurance$1,253
%($859,000)
%

Location

Loading map...

Investment Score

0D
Est. Monthly Rent
$5,577
Monthly Cashflow

Rent − PITIA

$-21,689
Full Cashflow

Incl. vacancy, PM, maint, capex

$-26,551

Mortgage (P+I)
$21,718
Cap Rate
-1.35%
Cash-on-Cash
-37.09%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.20
Break-even Rent
$40,058

NOI (Annual)
$-57,995
Price-to-Rent

Lower = better for investors

64.2

* Defaults: 20% down, 6.5% rate, 30yr.

Estimates only. Not financial advice. Verify all figures independently with a licensed professional before making any investment decision.

Get Expert AnalysisOpen Full Calculator